|
Cash & Equivalents
|
37.57M | 29.88M | 58.50M | 36.83M | 632.14M | 651.95M | 676.95M | 357.30M | 286.74M | 194.36M | 297.71M | 345.90M | 317.61M | 411.80M | 388.24M | 448.69M | 607.36M | 568.62M | 436.32M | 690.77M | 452.56M |
|
Short-term Investments
|
| 1.25M | 1.24M | 1.24M | | 70.74M | 75.09M | 110.36M | 109.86M | 108.22M | 108.39M | 106.83M | 135.86M | 106.61M | 101.99M | 46.09M | 24.38M | 18.72M | 23.57M | 23.86M | 25.21M |
|
Cash & Current Investments
|
37.57M | 31.13M | 59.74M | 38.07M | 632.14M | 722.69M | 752.04M | 467.65M | 396.60M | 302.58M | 406.10M | 452.73M | 453.48M | 518.40M | 490.23M | 494.77M | 631.74M | 587.35M | 459.89M | 714.63M | 477.77M |
|
Receivables - Net
|
| | | 57.42M | 56.14M | 126.23M | 93.20M | 86.77M | 108.59M | 337.54M | 153.16M | 103.40M | 172.02M | 86.80M | 93.50M | 216.46M | 146.96M | 148.96M | 152.56M | 272.82M | 288.90M |
|
Receivables - Other
|
| | | 33.36M | 86.93M | 37.03M | 49.32M | 138.53M | 56.68M | 88.39M | 160.60M | 192.06M | 182.23M | 132.96M | 100.94M | 362.52M | 252.30M | 233.84M | 158.38M | 239.59M | 252.18M |
|
Receivables
|
| | | 90.78M | 143.07M | 163.27M | 142.51M | 225.29M | 165.27M | 425.92M | 313.75M | 295.46M | 354.25M | 219.75M | 194.44M | 578.98M | 399.26M | 382.80M | 310.93M | 512.41M | 541.08M |
|
Inventory
|
| | | 389.79M | 442.36M | 351.99M | 453.71M | 652.74M | 1,083.61M | 763.22M | 513.55M | 224.90M | 564.47M | 309.06M | 469.93M | 182.60M | 543.41M | 698.28M | 654.30M | 455.01M | 540.64M |
|
Prepaid Assets
|
| | | 31.16M | 74.79M | 49.27M | 62.20M | 54.77M | 55.19M | 65.97M | 70.51M | 107.95M | 112.57M | 110.76M | 155.65M | 174.53M | 175.49M | 181.19M | 214.06M | 126.78M | 120.75M |
|
Current Assets
|
| | | 661.51M | 1,381.34M | 1,415.92M | 1,550.75M | 1,601.53M | 2,010.13M | 1,808.40M | 1,389.47M | 1,194.96M | 1,665.50M | 1,322.73M | 1,503.96M | 1,680.44M | 1,983.63M | 2,031.32M | 1,849.70M | 2,064.26M | 1,986.73M |
|
Property, Plant & Equipment (Net)
|
| | | 8.21M | 8.57M | 8.50M | 9.29M | 13.76M | 15.17M | 13.40M | 12.78M | 12.77M | 13.43M | 13.51M | 13.59M | 15.35M | 18.84M | 19.91M | 46.32M | 50.32M | 45.89M |
|
Goodwill
|
9.20M | 9.20M | 9.20M | 9.18M | 9.17M | 9.17M | 25.21M | 24.85M | 25.82M | 25.94M | 26.29M | 26.02M | 27.54M | 26.27M | 26.34M | 27.48M | 26.20M | 26.60M | 28.66M | 28.58M | 28.68M |
|
Intangibles
|
| | | 36.06M | 35.15M | 34.44M | 53.50M | 51.70M | 51.48M | 49.68M | 55.44M | 55.75M | 56.78M | 57.17M | 58.63M | 60.00M | 58.59M | 59.43M | 62.27M | 63.40M | 63.73M |
|
Goodwill & Intangibles
|
9.20M | 9.20M | 9.20M | 45.23M | 44.31M | 43.61M | 78.71M | 76.55M | 77.30M | 75.62M | 81.72M | 81.77M | 84.31M | 83.44M | 84.97M | 87.48M | 84.79M | 86.03M | 90.94M | 91.99M | 92.41M |
|
Long-Term Deferred Tax
|
| | | 1.18M | 1.18M | 1.18M | 1.18M | 3.03M | 2.57M | 2.57M | 2.57M | 0.09M | 0.09M | 0.09M | 0.09M | 8.88M | 8.08M | 7.62M | 2.52M | 4.05M | 4.04M |
|
Other Non-Current Assets
|
| | 1.24M | 1.31M | 47.26M | 2.95M | 85.09M | 72.42M | 65.23M | 118.22M | 118.39M | 116.83M | 158.94M | 129.68M | 125.07M | 110.03M | 118.64M | 128.26M | 85.67M | 146.39M | 140.58M |
|
Non-Current Assets
|
| | | 56.16M | 101.32M | 85.02M | 121.83M | 144.12M | 141.80M | 139.19M | 175.27M | 157.19M | 150.00M | 207.11M | 185.99M | 221.75M | 230.35M | 241.82M | 225.45M | 292.74M | 282.92M |
|
Assets
|
| | | 717.67M | 1,482.65M | 1,500.94M | 1,672.58M | 1,745.65M | 2,151.93M | 1,947.59M | 1,564.74M | 1,352.15M | 1,815.49M | 1,529.84M | 1,689.95M | 1,902.19M | 2,213.98M | 2,273.15M | 2,075.15M | 2,357.00M | 2,269.65M |
|
Accounts Payables
|
| | | 158.37M | 92.80M | 121.62M | 220.59M | 304.90M | 505.62M | 399.99M | 165.99M | 65.38M | 318.55M | 244.19M | 321.88M | 436.74M | 101.86M | 232.93M | 255.65M | 321.00M | 135.25M |
|
Notes Payables
|
| | | 50.00M | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 208.37M | 92.80M | 121.62M | 220.59M | 304.90M | 505.62M | 399.99M | 165.99M | 65.38M | 318.55M | 244.19M | 321.88M | 436.74M | 101.86M | 232.93M | 255.65M | 321.00M | 135.25M |
|
Accumulated Expenses
|
| | | 186.14M | 214.84M | 217.12M | 135.41M | 183.81M | 160.19M | 106.45M | 95.74M | 175.96M | 172.01M | 52.67M | 213.34M | 338.31M | 476.99M | 376.69M | 221.51M | 246.24M | 278.02M |
|
Other Accumulated Expenses
|
| | | 1.94M | 2.17M | 3.33M | 4.37M | 8.93M | 9.44M | 12.82M | 13.76M | 16.71M | 12.09M | 11.15M | 15.37M | 24.25M | 10.81M | 13.88M | 25.10M | 20.59M | 21.73M |
|
Short term Debt
|
| | | 50.00M | | | | | | | | 22.54M | 51.62M | 59.05M | 53.71M | 30.36M | | | | | |
|
Current Leases
|
| | | | | | | 1.73M | 1.64M | 1.53M | 1.62M | | | | | | | | | | |
|
Current Taxes
|
| | | 12.89M | 17.76M | 17.27M | 11.74M | 11.11M | 7.90M | 17.30M | 26.13M | 29.46M | 30.99M | 22.02M | 32.62M | 57.93M | 40.27M | 13.26M | 7.02M | 30.32M | 14.30M |
|
Current Deferred Revenue
|
154.45M | 208.90M | 158.94M | 71.36M | 145.76M | 222.81M | 371.03M | 300.70M | 469.10M | 584.42M | 452.07M | 273.16M | 382.83M | 398.64M | 409.61M | 274.50M | 572.74M | 648.09M | 545.22M | 640.46M | 804.49M |
|
Total Current Liabilities
|
| | | 771.49M | 702.36M | 774.78M | 994.04M | 1,109.46M | 1,526.35M | 1,344.96M | 954.22M | 745.66M | 1,251.92M | 973.11M | 1,124.71M | 1,258.84M | 1,261.37M | 1,345.48M | 1,124.83M | 1,370.37M | 1,339.52M |
|
Non-Current Debt
|
| | | | | | | | 21.14M | 21.60M | 49.51M | 28.02M | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 389.10M | 389.91M | 390.36M | 390.80M | 391.25M |
|
Pension
|
| | | 1.61M | 1.86M | 0.40M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 117.27M | 117.23M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 525.55M | 484.02M | 212.15M | 193.38M | 178.17M | 164.68M | 152.84M | 153.98M | 123.25M | 118.66M | 117.01M | 135.03M | 119.86M | 110.89M | 113.46M | 119.25M | 100.24M |
|
Non-Current Deferred Tax Liability
|
| | | 11.57M | | | | 51.43M | 3.47M | 3.50M | 3.54M | 137.21M | 5.37M | 5.16M | 5.14M | 170.15M | 6.62M | 6.86M | 7.51M | 9.53M | 9.54M |
|
Operating Leases
|
| | | | | | | 1.01M | 0.67M | 1.85M | 1.87M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 2.38M | 0.34M | 0.30M | 7.45M | 2.11M | 1.28M | 7.68M | 10.15M | 17.34M | 19.05M | 19.84M | 21.93M | 29.10M | 27.59M | 31.84M | 31.61M | 37.45M | 41.11M |
|
Total Non-Current Liabilities
|
| | | 2.38M | 2.20M | 0.70M | 7.45M | 6.98M | 26.56M | 34.63M | 65.07M | 50.16M | 24.42M | 24.99M | 27.07M | 36.21M | 423.31M | 428.61M | 429.47M | 437.78M | 441.91M |
|
Total Liabilities
|
30.57M | 53.98M | 86.46M | 773.87M | 704.55M | 775.48M | 1,001.49M | 1,116.45M | 1,552.91M | 1,379.59M | 1,019.29M | 795.82M | 1,276.34M | 998.11M | 1,151.78M | 1,295.05M | 1,684.68M | 1,774.08M | 1,554.31M | 1,808.15M | 1,781.43M |
|
Total Debt
|
| | | 50.00M | | | | | 21.14M | 21.60M | 49.51M | 50.56M | 51.62M | 59.05M | 53.71M | 30.36M | | | | | |
|
Common Equity
|
-30.57M | -53.98M | -86.46M | -173.43M | 778.10M | 725.46M | 671.08M | 629.21M | 599.02M | 568.00M | 545.45M | 556.33M | 539.15M | 531.74M | 538.18M | 607.14M | 529.30M | 499.06M | 520.84M | 548.85M | 488.22M |
|
Shareholder's Equity
|
-30.57M | -53.98M | -86.46M | -173.43M | 778.10M | 725.46M | 671.08M | 629.21M | 599.02M | 568.00M | 545.45M | 556.33M | 539.15M | 531.74M | 538.18M | 607.14M | 529.30M | 499.06M | 520.84M | 548.85M | 488.22M |
|
Liabilities and Shareholders Equity
|
| | | 717.67M | 1,482.65M | 1,500.94M | 1,672.58M | 1,745.65M | 2,151.93M | 1,947.59M | 1,564.74M | 1,352.15M | 1,815.49M | 1,529.84M | 1,689.95M | 1,902.19M | 2,213.98M | 2,273.15M | 2,075.15M | 2,357.00M | 2,269.65M |
|
Treasury Shares
|
| | | | 2.17M | | 0.55M | 0.55M | 0.57M | 0.57M | 0.65M | 0.69M | 0.69M | 0.69M | 0.76M | 0.79M | 0.81M | 0.82M | 2.60M | 2.23M | 2.08M |
|
Retained Earnings
|
| | | -279.30M | -28.80M | -47.99M | -67.34M | -104.54M | -129.19M | -154.04M | -177.43M | -174.16M | -190.91M | -200.08M | -199.29M | -151.45M | -192.91M | -223.96M | -217.71M | -199.76M | -244.83M |